XML 39 R28.htm IDEA: XBRL DOCUMENT v3.20.2
Allowance for Loan Losses (Tables)
6 Months Ended
Jun. 30, 2020
Receivables [Abstract]  
Allowance for Loan Losses by Class of Financing Receivable and Allowance A breakdown of the allowance for loan losses as of June 30, 2020, December 31, 2019, and June 30, 2019, by class of financing receivable and allowance element, is presented in the following tables:
As of June 30, 2020Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$199,000  $631,000  $3,681,000  $—  $4,511,000  
   Construction20,000  74,000  430,000  —  524,000  
   Other132,000  521,000  3,036,000  —  3,689,000  
Municipal—  —  110,000  —  110,000  
Residential
   Term269,000  285,000  1,707,000  —  2,261,000  
   Construction—  9,000  55,000  —  64,000  
Home equity line of credit292,000  99,000  893,000  —  1,284,000  
Consumer5,000  195,000  458,000  —  658,000  
Unallocated—  —  —  1,009,000  1,009,000  
$917,000  $1,814,000  $10,370,000  $1,009,000  $14,110,000  
As of December 31, 2019Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$251,000  $729,000  $2,762,000  $—  $3,742,000  
   Construction—  76,000  289,000  —  365,000  
   Other1,273,000  430,000  1,626,000  —  3,329,000  
Municipal—  —  27,000  —  27,000  
Residential
   Term237,000  153,000  634,000  —  1,024,000  
   Construction—  5,000  20,000  —  25,000  
Home equity line of credit447,000  130,000  501,000  —  1,078,000  
Consumer5,000  460,000  402,000  —  867,000  
Unallocated—  —  —  1,182,000  1,182,000  
$2,213,000  $1,983,000  $6,261,000  $1,182,000  $11,639,000  

As of June 30, 2019Specific Reserves on Loans Evaluated Individually for ImpairmentGeneral Reserves on Loans Based on Historical Loss ExperienceReserves for Qualitative FactorsUnallocated
Reserves
Total Reserves
Commercial
   Real estate$196,000  $789,000  $2,624,000  $—  $3,609,000  
   Construction—  72,000  237,000  —  309,000  
   Other1,320,000  457,000  1,504,000  —  3,281,000  
Municipal—  —  25,000  —  25,000  
Residential
   Term305,000  197,000  604,000  —  1,106,000  
   Construction—  6,000  17,000  —  23,000  
Home equity line of credit9,000  156,000  468,000  —  633,000  
Consumer—  279,000  370,000  —  649,000  
Unallocated—  —  —  1,836,000  1,836,000  
$1,830,000  $1,956,000  $5,849,000  $1,836,000  $11,471,000  
Summary of Risk Ratings for Loans
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of June 30, 2020:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$—  $—  $3,893,000  $27,000  $3,920,000  
2 Above Average9,390,000  1,288,000  4,213,000  46,371,000  61,262,000  
3 Satisfactory85,033,000  1,972,000  140,125,000  369,000  227,499,000  
4 Average218,270,000  25,716,000  123,909,000  2,877,000  370,772,000  
5 Watch67,527,000  17,748,000  46,855,000  —  132,130,000  
6 OAEM2,714,000  —  2,692,000  —  5,406,000  
7 Substandard14,221,000  445,000  6,280,000  —  20,946,000  
8 Doubtful—  —  —  —  —  
Total$397,155,000  $47,169,000  $327,967,000  $49,644,000  $821,935,000  
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of December 31, 2019:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$—  $—  $4,258,000  $32,000  $4,290,000  
2 Above Average12,393,000  794,000  6,187,000  38,290,000  57,664,000  
3 Satisfactory74,709,000  2,305,000  41,527,000  379,000  118,920,000  
4 Average205,510,000  19,017,000  107,389,000  2,587,000  334,503,000  
5 Watch63,582,000  15,488,000  47,152,000  —  126,222,000  
6 OAEM1,160,000  —  1,988,000  —  3,148,000  
7 Substandard15,456,000  480,000  10,272,000  —  26,208,000  
8 Doubtful—  —  —  —  —  
Total$372,810,000  $38,084,000  $218,773,000  $41,288,000  $670,955,000  
The following table summarizes the risk ratings for the Company's commercial real estate, commercial construction, commercial other, and municipal loans as of June 30, 2019:
Commercial
Real Estate
Commercial
Construction
Commercial
Other
Municipal
Loans
All Risk-
Rated Loans
1 Strong$—  $—  $3,683,000  $39,000  $3,722,000  
2 Above Average12,912,000  36,000  4,813,000  33,549,000  51,310,000  
3 Satisfactory81,155,000  2,380,000  43,635,000  398,000  127,568,000  
4 Average183,012,000  20,854,000  90,772,000  2,127,000  296,765,000  
5 Watch61,807,000  9,254,000  50,417,000  —  121,478,000  
6 OAEM1,461,000  —  1,906,000  —  3,367,000  
7 Substandard19,234,000  261,000  10,684,000  —  30,179,000  
8 Doubtful—  —  —  —  —  
Total$359,581,000  $32,785,000  $205,910,000  $36,113,000  $634,389,000  
Allowance for Loan Losses Transactions
The following table presents allowance for loan losses activity by class for the six months and quarter ended June 30, 2020, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2020:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the six months ended June 30, 2020
Beginning balance$3,742,000  $365,000  $3,329,000  $27,000  $1,024,000  $25,000  $1,078,000  $867,000  $1,182,000  $11,639,000  
Charge offs—  —  17,000  —  46,000  —  153,000  201,000  —  417,000  
Recoveries—  —  20,000  —  26,000  —  19,000  73,000  —  138,000  
Provision (credit)769,000  159,000  357,000  83,000  1,257,000  39,000  340,000  (81,000) (173,000) 2,750,000  
Ending balance$4,511,000  $524,000  $3,689,000  $110,000  $2,261,000  $64,000  $1,284,000  $658,000  $1,009,000  $14,110,000  
For the three months ended June 30, 2020
Beginning balance$3,862,000  $424,000  $2,427,000  $29,000  $1,226,000  $32,000  $1,012,000  $725,000  $2,121,000  $11,858,000  
Charge offs—  —  17,000  —  44,000  —  —  101,000  —  162,000  
Recoveries—  —  —  —  16,000  —  18,000  30,000  —  64,000  
Provision (credit)649,000  100,000  1,279,000  81,000  1,063,000  32,000  254,000  4,000  (1,112,000) 2,350,000  
Ending balance$4,511,000  $524,000  $3,689,000  $110,000  $2,261,000  $64,000  $1,284,000  $658,000  $1,009,000  $14,110,000  
Allowance for loan losses as of June 30, 2020
Ending balance specifically evaluated for impairment$199,000  $20,000  $132,000  $—  $269,000  $—  $292,000  $5,000  $—  $917,000  
Ending balance collectively evaluated for impairment$4,312,000  $504,000  $3,557,000  $110,000  $1,992,000  $64,000  $992,000  $653,000  $1,009,000  $13,193,000  
Related loan balances as of June 30, 2020
Ending balance$397,155,000  $47,169,000  $327,967,000  $49,644,000  $499,693,000  $14,707,000  $87,019,000  $28,269,000  $—  $1,451,623,000  
Ending balance specifically evaluated for impairment$5,749,000  $934,000  $853,000  $—  $10,311,000  $—  $2,161,000  $5,000  $—  $20,013,000  
Ending balance collectively evaluated for impairment$391,406,000  $46,235,000  $327,114,000  $49,644,000  $489,382,000  $14,707,000  $84,858,000  $28,264,000  $—  $1,431,610,000  
The following table presents allowance for loan losses activity by class for the year ended December 31, 2019 and allowance for loan loss balances by class and related loan balances by class as of December 31, 2019:
CommercialMunicipalResidentialHome Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the year ended December 31, 2019
Beginning balance$3,567,000  $255,000  $3,541,000  $24,000  $1,235,000  $34,000  $730,000  $630,000  $1,216,000  $11,232,000  
Charge offs89,000  —  179,000  —  445,000  —  69,000  338,000  —  1,120,000  
Recoveries15,000  —  73,000  —  57,000  —  4,000  128,000  —  277,000  
Provision (credit)249,000  110,000  (106,000) 3,000  177,000  (9,000) 413,000  447,000  (34,000) 1,250,000  
Ending balance$3,742,000  $365,000  $3,329,000  $27,000  $1,024,000  $25,000  $1,078,000  $867,000  $1,182,000  $11,639,000  
Allowance for loan losses as of December 31, 2019
Ending balance specifically evaluated for impairment$251,000  $—  $1,273,000  $—  $237,000  $—  $447,000  $5,000  $—  $2,213,000  
Ending balance collectively evaluated for impairment$3,491,000  $365,000  $2,056,000  $27,000  $787,000  $25,000  $631,000  $862,000  $1,182,000  $9,426,000  
Related loan balances as of December 31, 2019
Ending balance$372,810,000  $38,084,000  $218,773,000  $41,288,000  $492,455,000  $14,813,000  $92,349,000  $26,503,000  $—  $1,297,075,000  
Ending balance specifically evaluated for impairment$6,309,000  $958,000  $7,075,000  $—  $12,439,000  $—  $2,488,000  $5,000  $—  $29,274,000  
Ending balance collectively evaluated for impairment$366,501,000  $37,126,000  $211,698,000  $41,288,000  $480,016,000  $14,813,000  $89,861,000  $26,498,000  $—  $1,267,801,000  
The following table presents allowance for loan losses activity by class for the six months and quarter ended June 30, 2019, and allowance for loan loss balances by class and related loan balances by class as of June 30, 2019:
CommercialMunicipalResidential Home Equity Line of CreditConsumerUnallocatedTotal
Real EstateConstructionOtherTermConstruction
For the six months ended June 30, 2019
Beginning balance$3,567,000  $255,000  $3,541,000  $24,000  $1,235,000  $34,000  $730,000  $630,000  $1,216,000  $11,232,000  
Charge offs53,000  —  109,000  —  93,000  —  38,000  187,000  —  480,000  
Recoveries13,000  —  2,000  —  6,000  —  2,000  71,000  —  94,000  
Provision (credit)82,000  54,000  (153,000) 1,000  (42,000) (11,000) (61,000) 135,000  620,000  625,000  
Ending balance$3,609,000  $309,000  $3,281,000  $25,000  $1,106,000  $23,000  $633,000  $649,000  $1,836,000  $11,471,000  
For the three months ended June 30, 2019
Beginning balance$3,632,000  $325,000  $3,430,000  $25,000  $1,114,000  $30,000  $630,000  $660,000  $1,644,000  $11,490,000  
Charge offs53,000  —  108,000  —  44,000  —  —  124,000  —  329,000  
Recoveries5,000  —  1,000  —  3,000  —  1,000  50,000  —  60,000  
Provision (credit)25,000  (16,000) (42,000) —  33,000  (7,000) 2,000  63,000  192,000  250,000  
Ending balance$3,609,000  $309,000  $3,281,000  $25,000  $1,106,000  $23,000  $633,000  $649,000  $1,836,000  $11,471,000  
Allowance for loan losses as of June 30, 2019
Ending balance specifically evaluated for impairment$196,000  $—  $1,320,000  $—  $305,000  $—  $9,000  $—  $—  $1,830,000  
Ending balance collectively evaluated for impairment$3,413,000  $309,000  $1,961,000  $25,000  $801,000  $23,000  $624,000  $649,000  $1,836,000  $9,641,000  
Related loan balances as of June 30, 2019
Ending balance$359,581,000  $32,785,000  $205,910,000  $36,113,000  $481,349,000  $13,239,000  $94,763,000  $25,392,000  $—  $1,249,132,000  
Ending balance specifically evaluated for impairment$8,961,000  $982,000  $7,582,000  $—  $12,636,000  $—  $1,019,000  $—  $—  $31,180,000  
Ending balance collectively evaluated for impairment$350,620,000  $31,803,000  $198,328,000  $36,113,000  $468,713,000  $13,239,000  $93,744,000  $25,392,000  $—  $1,217,952,000